Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Ship Building

Rating :
50/99  (View)

BSE: 543237 | NSE: MAZDOCK

209.65
-0.30 (-0.14%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  211.80
  •  214.45
  •  208.50
  •  209.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  552496
  •  1158.31
  •  234.85
  •  164.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,228.43
  • 10.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -1,569.85
  • 5.14%
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 84.83%
  • 1.68%
  • 10.25%
  • FII
  • DII
  • Others
  • 0.62%
  • 1.22%
  • 1.40%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.55
  • 3.82
  • 3.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 4.24
  • 12.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.48
  • -7.32
  • -0.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,099.55
951.12
15.61%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,026.98
927.86
10.68%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
72.57
23.26
211.99%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
6.60%
2.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
107.31
153.04
-29.88%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2.08
2.49
-16.47%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
17.99
18.89
-4.76%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
133.34
154.92
-13.93%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
52.01
78.40
-33.66%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
81.33
76.52
6.29%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
7.40%
8.05%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.93
4.61
6.94%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
4,977.65
4,613.96
4,487.98
3,530.67
4,127.06
2,516.59
Net Sales Growth
-
7.88%
2.81%
27.11%
-14.45%
63.99%
 
Cost Of Goods Sold
-
2,503.18
2,557.12
2,693.08
2,140.08
2,644.97
986.90
Gross Profit
-
2,474.48
2,056.83
1,794.90
1,390.59
1,482.09
1,529.69
GP Margin
-
49.71%
44.58%
39.99%
39.39%
35.91%
60.78%
Total Expenditure
-
4,705.86
4,352.65
4,339.87
3,406.41
3,906.23
2,296.24
Power & Fuel Cost
-
18.16
21.61
24.44
28.68
30.61
27.17
% Of Sales
-
0.36%
0.47%
0.54%
0.81%
0.74%
1.08%
Employee Cost
-
792.93
689.47
885.70
728.84
754.72
700.34
% Of Sales
-
15.93%
14.94%
19.73%
20.64%
18.29%
27.83%
Manufacturing Exp.
-
1,204.67
895.98
508.40
170.93
277.33
246.08
% Of Sales
-
24.20%
19.42%
11.33%
4.84%
6.72%
9.78%
General & Admin Exp.
-
111.52
74.91
138.50
181.51
158.39
294.21
% Of Sales
-
2.24%
1.62%
3.09%
5.14%
3.84%
11.69%
Selling & Distn. Exp.
-
8.61
5.57
8.75
7.69
9.66
13.42
% Of Sales
-
0.17%
0.12%
0.19%
0.22%
0.23%
0.53%
Miscellaneous Exp.
-
66.79
108.00
81.00
148.68
30.55
28.12
% Of Sales
-
1.34%
2.34%
1.80%
4.21%
0.74%
1.12%
EBITDA
-
271.79
261.31
148.11
124.26
220.83
220.35
EBITDA Margin
-
5.46%
5.66%
3.30%
3.52%
5.35%
8.76%
Other Income
-
557.66
590.72
558.65
766.29
752.21
564.80
Interest
-
13.08
9.58
6.80
22.95
7.33
8.29
Depreciation
-
68.68
64.33
50.22
39.39
43.81
30.86
PBT
-
747.69
778.12
649.75
828.21
921.90
746.00
Tax
-
351.68
307.73
256.61
288.01
360.84
254.41
Tax Rate
-
47.82%
39.55%
39.49%
34.77%
39.14%
34.10%
PAT
-
383.69
470.38
393.15
540.20
561.06
491.59
PAT before Minority Interest
-
383.69
470.38
393.15
540.20
561.06
491.59
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.71%
10.19%
8.76%
15.30%
13.59%
19.53%
PAT Growth
-
-18.43%
19.64%
-27.22%
-3.72%
14.13%
 
Unadjusted EPS
-
19.02
23.32
19.49
26.78
27.82
24.37

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
3,069.13
3,216.92
2,845.60
3,002.13
Share Capital
201.69
224.10
224.10
249.00
Total Reserves
2,867.44
2,992.82
2,621.50
2,753.13
Non-Current Liabilities
1,803.53
1,732.78
1,838.14
896.43
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
1,994.10
2,105.62
2,206.17
1,212.12
Current Liabilities
16,460.75
16,224.11
15,097.84
14,967.37
Trade Payables
4,770.78
2,917.25
2,391.07
926.34
Other Current Liabilities
11,563.20
13,208.70
12,586.65
13,959.40
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
126.76
98.17
120.11
81.63
Total Liabilities
21,333.41
21,173.81
19,781.58
18,865.93
Net Block
848.39
810.31
646.38
546.25
Gross Block
1,113.02
1,006.61
763.35
617.48
Accumulated Depreciation
264.63
196.30
116.97
71.23
Non Current Assets
3,245.20
3,095.96
2,741.77
1,379.55
Capital Work in Progress
79.96
88.77
85.38
98.43
Non Current Investment
484.18
430.67
429.15
383.59
Long Term Loans & Adv.
1,029.74
1,124.99
1,220.28
211.79
Other Non Current Assets
802.93
641.21
360.59
139.49
Current Assets
18,088.20
18,077.86
17,039.81
17,486.38
Current Investments
0.00
0.00
0.00
0.00
Inventories
4,622.69
3,790.30
3,785.97
4,028.65
Sundry Debtors
1,458.77
1,472.89
1,108.85
746.96
Cash & Bank
5,798.28
7,469.68
7,189.59
8,362.88
Other Current Assets
6,208.46
1,146.90
863.87
1,320.90
Short Term Loans & Adv.
5,971.77
4,198.08
4,091.53
3,026.99
Net Current Assets
1,627.45
1,853.74
1,941.97
2,519.01
Total Assets
21,333.40
21,173.82
19,781.58
18,865.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-95.57
65.23
441.66
-1,009.24
PBT
735.37
778.12
649.75
828.21
Adjustment
-456.71
-478.87
-439.65
-595.83
Changes in Working Capital
-166.07
81.87
538.56
-895.50
Cash after chg. in Working capital
112.59
381.11
748.67
-663.12
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-208.16
-315.88
-307.01
-346.12
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
453.74
416.60
391.80
494.10
Net Fixed Assets
-97.59
-246.62
-132.84
Net Investments
0.00
0.00
0.00
Others
551.33
663.22
524.64
Cash from Financing Activity
-604.58
-125.74
-602.75
-239.75
Net Cash Inflow / Outflow
-246.40
356.10
230.71
-754.89
Opening Cash & Equivalents
729.68
373.58
142.88
897.77
Closing Cash & Equivalent
483.28
729.68
373.58
142.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
152.17
143.55
126.98
1205.67
1326.11
1359.34
ROA
1.81%
2.30%
2.03%
2.89%
2.23%
1.54%
ROE
12.21%
15.52%
13.45%
19.14%
20.98%
18.15%
ROCE
23.81%
25.99%
22.45%
30.16%
34.23%
27.06%
Fixed Asset Turnover
4.70
5.21
6.50
5.63
9.14
9.47
Receivable days
107.49
102.12
75.47
86.15
73.77
108.57
Inventory Days
308.45
299.67
317.77
427.65
1007.63
2689.27
Payable days
257.16
227.96
153.83
130.43
92.46
129.51
Cash Conversion Cycle
158.78
173.83
239.41
383.37
988.94
2668.33
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.03
Interest Cover
57.22
82.20
96.62
37.09
126.77
90.99

Annual Reports:


News Update


  • Mazagon Dock Shipbuilders successfully completes Basin Trails of first Ship of Project 15B
    18th Dec 2020, 10:57 AM

    The ship is slated to complete sea trials by April 2021

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.